[TRC] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[TRC] TRC SYNERGY BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 117.29%
YoY- 300.9%
Quarter Report
Latest QR
Upcoming QR
TRC's Result
TRC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 533,808 740,663 422,221 225,677 141,768 304,439 324,684 8.63%
PBT 38,779 61,360 41,738 13,113 -4,810 379 13,065 19.86%
Tax -11,486 -15,723 -11,691 -2,592 -427 -338 -4,380 17.41%
NP 27,293 45,637 30,047 10,521 -5,237 41 8,685 21.00%
-
NP to SH 27,293 45,637 30,047 10,521 -5,237 41 8,685 21.00%
-
Tax Rate 29.62% 25.62% 28.01% 19.77% - 89.18% 33.52% -
Total Cost 506,515 695,026 392,174 215,156 147,005 304,398 315,999 8.17%
-
Net Worth 286,228 267,167 142,389 92,372 120,902 124,799 119,893 15.59%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,518 23,193 - - - - - -
Div Payout % 27.55% 50.82% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 286,228 267,167 142,389 92,372 120,902 124,799 119,893 15.59%
NOSH 189,555 189,480 142,389 92,372 92,291 91,764 70,112 18.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.11% 6.16% 7.12% 4.66% -3.69% 0.01% 2.67% -
ROE 9.54% 17.08% 21.10% 11.39% -4.33% 0.03% 7.24% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 281.61 390.89 296.53 244.31 153.61 331.76 463.09 -7.94%
EPS 14.40 24.09 21.10 11.39 -5.67 0.04 12.39 2.53%
DPS 3.97 12.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.41 1.00 1.00 1.31 1.36 1.71 -2.04%
Adjusted Per Share Value based on latest NOSH - 92,372
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 113.87 158.00 90.07 48.14 30.24 64.94 69.26 8.63%
EPS 5.82 9.74 6.41 2.24 -1.12 0.01 1.85 21.02%
DPS 1.60 4.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6106 0.5699 0.3038 0.1971 0.2579 0.2662 0.2558 15.58%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.58 0.41 1.05 0.55 0.50 0.62 1.05 -
P/RPS 0.21 0.10 0.35 0.23 0.33 0.19 0.23 -1.50%
P/EPS 4.03 1.70 4.98 4.83 -8.81 1,387.66 8.48 -11.65%
EY 24.82 58.74 20.10 20.71 -11.35 0.07 11.80 13.18%
DY 6.84 29.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 1.05 0.55 0.38 0.46 0.61 -7.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 27/02/08 26/02/07 27/02/06 28/02/05 29/03/04 -
Price 0.56 0.50 0.85 0.82 0.50 0.63 0.95 -
P/RPS 0.20 0.13 0.29 0.34 0.33 0.19 0.21 -0.80%
P/EPS 3.89 2.08 4.03 7.20 -8.81 1,410.04 7.67 -10.68%
EY 25.71 48.17 24.83 13.89 -11.35 0.07 13.04 11.96%
DY 7.09 24.48 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.85 0.82 0.38 0.46 0.56 -6.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment